Financhill
Buy
57

HQY Quote, Financials, Valuation and Earnings

Last price:
$96.70
Seasonality move :
8.23%
Day range:
$96.41 - $98.91
52-week range:
$65.01 - $105.82
Dividend yield:
0%
P/E ratio:
89.08x
P/S ratio:
7.46x
P/B ratio:
3.96x
Volume:
539.6K
Avg. volume:
759.8K
1-year change:
42.9%
Market cap:
$8.4B
Revenue:
$999.6M
EPS (TTM):
$1.09
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $532M $733.6M $756.6M $861.7M $999.6M
Revenue Growth (YoY) 85.21% 37.89% 3.13% 13.9% 16%
 
Cost of Revenues $206.1M $318.2M $331.8M $369.8M $377M
Gross Profit $325.9M $415.3M $424.8M $491.9M $622.6M
Gross Profit Margin 61.26% 56.62% 56.15% 57.09% 62.29%
 
R&D Expenses $77.6M $124.8M $157.4M $193.4M $218.8M
Selling, General & Admin $104.5M $134.5M $144M $166.3M $182.9M
Other Inc / (Exp) -$47.1M -$42M -$72.2M -$29.1M -$9.8M
Operating Expenses $216.8M $335.3M $384.2M $454.3M $494.5M
Operating Income $109.1M $80M $40.6M $37.7M $128.1M
 
Net Interest Expenses $18.9M $33.8M $35.1M $46.7M $43.3M
EBT. Incl. Unusual Items $43.2M $4.1M -$66.7M -$38.1M $75M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M -$4.7M -$22.5M -$12M $19.3M
Net Income to Company $39.7M $8.8M -$44.3M -$26.1M $55.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.7M $8.8M -$44.3M -$26.1M $55.7M
 
Basic EPS (Cont. Ops) $0.59 $0.12 -$0.53 -$0.31 $0.65
Diluted EPS (Cont. Ops) $0.58 $0.12 -$0.53 -$0.31 $0.64
Weighted Average Basic Share $67M $74.2M $83.1M $84.4M $85.6M
Weighted Average Diluted Share $68.5M $75.7M $83.1M $84.4M $87M
 
EBITDA $123.3M $154.9M $107M $171.5M $283.6M
EBIT $67.9M $39M -$30.2M $10.3M $130.5M
 
Revenue (Reported) $532M $733.6M $756.6M $861.7M $999.6M
Operating Income (Reported) $109.1M $80M $40.6M $37.7M $128.1M
Operating Income (Adjusted) $67.9M $39M -$30.2M $10.3M $130.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $179.4M $180M $216.1M $249.2M $300.4M
Revenue Growth (YoY) 14.15% 0.34% 20.08% 15.33% 20.55%
 
Cost of Revenues $74.8M $76.6M $89.2M $90M $103.4M
Gross Profit $104.6M $103.3M $126.9M $159.2M $197M
Gross Profit Margin 58.3% 57.42% 58.71% 63.87% 65.58%
 
R&D Expenses $30.8M $38.1M $48.9M $55.6M $60.2M
Selling, General & Admin $35M $32.7M $42.4M $46.8M $54.4M
Other Inc / (Exp) -$8.8M -$10.6M -$6.5M -$2.6M -$33.6M
Operating Expenses $84.9M $90.4M $114.8M $125.6M $143M
Operating Income $19.7M $12.9M $12.1M $33.5M $54.1M
 
Net Interest Expenses $6.8M $11.4M $11.7M $9.8M $14.3M
EBT. Incl. Unusual Items $4.1M -$9.1M -$6.2M $21.1M $6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M -$4.1M -$4.5M $6.4M $515K
Net Income to Company $1.8M -$5M -$1.6M $14.7M $5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$5M -$1.6M $14.7M $5.7M
 
Basic EPS (Cont. Ops) $0.02 -$0.06 -$0.02 $0.17 $0.07
Diluted EPS (Cont. Ops) $0.02 -$0.06 -$0.02 $0.17 $0.06
Weighted Average Basic Share $76.7M $83.6M $84.6M $85.7M $87.2M
Weighted Average Diluted Share $77.8M $83.6M $84.6M $87.1M $88.6M
 
EBITDA $40.5M $36.3M $46.5M $72.4M $65.1M
EBIT $11.1M $2.8M $6M $34.6M $24.4M
 
Revenue (Reported) $179.4M $180M $216.1M $249.2M $300.4M
Operating Income (Reported) $19.7M $12.9M $12.1M $33.5M $54.1M
Operating Income (Adjusted) $11.1M $2.8M $6M $34.6M $24.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $746.6M $741.4M $831.2M $971M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $318.5M $322.1M $369M $375.6M $398.8M
Gross Profit $428.1M $419.3M $462.2M $595.4M $751.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $124M $143.8M $186.6M $216.3M $230.1M
Selling, General & Admin $135.4M $142.2M $162.7M $181.1M $213.6M
Other Inc / (Exp) -$47.2M -$47.8M -$56.1M -$12.8M -$40.1M
Operating Expenses $335M $364.8M $443.7M $490.1M $551.8M
Operating Income $93.1M $54.5M $18.5M $105.3M $199.7M
 
Net Interest Expenses $41M $31M $44.2M $47.1M $43.8M
EBT. Incl. Unusual Items $4.9M -$24.3M -$81.9M $45.3M $115.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M -$18.2M -$23.1M $16.2M $19.1M
Net Income to Company $3.3M -$6.1M -$58.8M $29.1M $96.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M -$6.1M -$58.8M $29.1M $96.7M
 
Basic EPS (Cont. Ops) $0.05 -$0.07 -$0.70 $0.34 $1.12
Diluted EPS (Cont. Ops) $0.05 -$0.07 -$0.70 $0.34 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $159.4M $137.1M $122.5M $257.1M $336M
EBIT $47.4M $8.3M -$37M $101.5M $174.8M
 
Revenue (Reported) $746.6M $741.4M $831.2M $971M $1.2B
Operating Income (Reported) $93.1M $54.5M $18.5M $105.3M $199.7M
Operating Income (Adjusted) $47.4M $8.3M -$37M $101.5M $174.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $545.4M $553.3M $627.9M $737.2M $888M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $231M $234.9M $272.1M $277.9M $299.7M
Gross Profit $314.4M $318.4M $355.8M $459.3M $588.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92.5M $111.4M $140.7M $163.6M $174.9M
Selling, General & Admin $98.1M $105.8M $124.4M $139.2M $169.9M
Other Inc / (Exp) -$34.2M -$40M -$23.9M -$7.6M -$38M
Operating Expenses $247.5M $277M $336.5M $372.3M $429.7M
Operating Income $66.9M $41.4M $19.3M $87M $158.5M
 
Net Interest Expenses $27.3M $24.4M $33.5M $34M $34.5M
EBT. Incl. Unusual Items $5.5M -$23M -$38.1M $45.3M $86.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M -$11.5M -$12.2M $16M $15.7M
Net Income to Company $3.5M -$11.5M -$25.9M $29.3M $70.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5M -$11.5M -$25.9M $29.3M $70.3M
 
Basic EPS (Cont. Ops) $0.05 -$0.14 -$0.31 $0.34 $0.81
Diluted EPS (Cont. Ops) $0.05 -$0.14 -$0.31 $0.34 $0.79
Weighted Average Basic Share $220M $248.8M $253M $256.3M $260.8M
Weighted Average Diluted Share $222.5M $248.8M $253M $259.6M $265.6M
 
EBITDA $119.1M $101.2M $116.7M $202.3M $254.7M
EBIT $33.6M $2.8M -$4M $87.1M $131.5M
 
Revenue (Reported) $545.4M $553.3M $627.9M $737.2M $888M
Operating Income (Reported) $66.9M $41.4M $19.3M $87M $158.5M
Operating Income (Adjusted) $33.6M $2.8M -$4M $87.1M $131.5M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $191.7M $328.8M $225.4M $254.3M $404M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.9M $72.8M $87.4M $96.8M $104.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $34.7M $58.6M $38.5M $31.8M $48.6M
Total Current Assets $297.3M $460.2M $351.3M $382.9M $557.4M
 
Property Plant And Equipment $116.7M $118.6M $87M $69.3M $54.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.6B $1.6B $1.6B
Other Intangibles $783.3M $767M $973.1M $936.4M $835.9M
Other Long-Term Assets $35.1M $37.4M $49.8M $52.2M $67.9M
Total Assets $2.6B $2.7B $3.1B $3.1B $3.2B
 
Accounts Payable $4M $1.6M $27.5M $13.9M $12M
Accrued Expenses $46.4M $75.9M $57.6M $43.7M $46M
Current Portion Of Long-Term Debt $39.1M $62.5M $8.8M $17.5M --
Current Portion Of Capital Lease Obligations $12.4M $14M $12.2M $10.2M $9.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.9M $204.7M $153.2M $131.1M $117.1M
 
Long-Term Debt $1.2B $924.2M $922.1M $907.8M $875M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $1.3B $1.2B $1.1B
 
Common Stock $7K $8K $8K $8K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.4B $1.9B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.4B $1.9B $1.9B $2B
 
Total Liabilities and Equity $2.6B $2.7B $3.1B $3.1B $3.2B
Cash and Short Terms $191.7M $328.8M $225.4M $254.3M $404M
Total Debt $1.2B $986.7M $930.8M $925.3M $875M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $299.4M $649.1M $210.2M $334.1M $322.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $64.3M $84.1M $87.7M $96.2M $106.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.4M $30.9M $34.2M $44.2M $66.4M
Total Current Assets $396M $764.1M $332.2M $474.4M $495.2M
 
Property Plant And Equipment $124.1M $106.1M $74.2M $58M $48.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.4B $1.6B $1.6B $1.6B
Other Intangibles $776.3M $820.9M $964.5M $860.5M $1.2B
Other Long-Term Assets $34M $44.9M $48.2M $52.4M $67.7M
Total Assets $2.7B $3.1B $3.1B $3.1B $3.5B
 
Accounts Payable $6.7M $5.2M $15.8M $13.4M $10.4M
Accrued Expenses $33.4M $49.9M $33.4M $41.8M $86.7M
Current Portion Of Long-Term Debt $62.5M $6.6M $15.3M -- --
Current Portion Of Capital Lease Obligations $13.9M $12.7M $10.7M $9.8M $9.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.4M $107.1M $110.4M $96.2M $154.5M
 
Long-Term Debt $938.6M $923.5M $911.4M $874.3M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $1.2B $1.1B $1.4B
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.9B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.7B $3.1B $3.1B $3.1B $3.5B
Cash and Short Terms $299.4M $649.1M $210.2M $334.1M $322.2M
Total Debt $1B $930.1M $926.7M $874.3M $1.1B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $39.7M $8.8M -$44.3M -$26.1M $55.7M
Depreciation & Amoritzation $55.4M $115.9M $137.2M $161.2M $153.1M
Stock-Based Compensation $39.8M $42.9M $52.8M $62.6M $77.2M
Change in Accounts Receivable -$4M -$413K -$11.2M -$9.6M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $105M $181.6M $141M $150.7M $242.8M
 
Capital Expenditures $42.1M $97M $137.1M $119.1M $46.1M
Cash Acquisitions -$1.6B -- -$504.5M -- --
Cash From Investing -$1.7B -$97M -$639.2M -$119.1M -$46.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B -- $950M -- --
Long-Term Debt Repaid -$7.8M -$239.1M -$1B -$8.8M -$54.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$246.3M -$3.9M -$18.4M -$603K $865K
Cash From Financing $1.5B $52.4M $394.9M -$2.7M -$47M
 
Beginning Cash (CF) $361.5M $191.7M $328.8M $225.4M $254.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$169.7M $137.1M -$103.4M $28.9M $149.7M
Ending Cash (CF) $191.7M $328.8M $225.4M $254.3M $404M
 
Levered Free Cash Flow $62.9M $84.7M $3.9M $31.5M $196.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $1.8M -$5M -$1.6M $14.7M $5.7M
Depreciation & Amoritzation $29.4M $33.5M $40.5M $37.8M $40.7M
Stock-Based Compensation $11.5M $13.3M $18.2M $21.7M $21.1M
Change in Accounts Receivable $7.4M -$9.9M $2.7M -$3.6M $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $52.1M $22.3M $47.9M $57.1M $90.6M
 
Capital Expenditures $21M $79.7M $13.5M $15.4M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21M -$79.7M -$13.5M -$15.4M -$12.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $950M -- -- $511.9M
Long-Term Debt Repaid -$7.8M -$987.5M -$2.2M -- -$536.9M
Repurchase of Common Stock -- -- -- -- -$58.5M
Other Financing Activities $6.1M -$10.8M -$588K -$22K $268K
Cash From Financing -$575K -$47.2M -$1.1M $2M -$82.4M
 
Beginning Cash (CF) $268.9M $753.8M $176.9M $290.3M $326.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.4M -$104.6M $33.3M $43.7M -$4.7M
Ending Cash (CF) $299.4M $649.1M $210.2M $334.1M $322.2M
 
Levered Free Cash Flow $31M -$57.4M $34.4M $41.7M $77.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $3.3M -$6.1M -$58.8M $29.1M $96.7M
Depreciation & Amoritzation $112M $128.8M $159.6M $155.6M $161.2M
Stock-Based Compensation $39M $54.3M $61.4M $72.2M $91.9M
Change in Accounts Receivable $5.9M -$18.6M -$1.6M -$8.5M -$10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $151.7M $151.3M $145.7M $221.2M $341.2M
 
Capital Expenditures $87.3M $141M $125.2M $45.1M $503.2M
Cash Acquisitions -$14.5M -$49.5M -$455M -- --
Cash From Investing -$101.8M -$188.2M -$580.2M -$45.1M -$503.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $736.9M
Long-Term Debt Repaid -$231.3M -$1B -$6.6M -$56.6M -$536.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.9M -$13.1M -$6.6M $793K $488K
Cash From Financing $75M $386.6M -$4.5M -$52.3M $150.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.8M $349.8M -$438.9M $123.9M -$11.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.3M $10.3M $20.6M $176.2M -$162M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $3.5M -$11.5M -$25.9M $29.3M $70.3M
Depreciation & Amoritzation $85.5M $98.4M $120.7M $115.2M $123.3M
Stock-Based Compensation $30.3M $41.7M $50.3M $59.9M $74.7M
Change in Accounts Receivable $8.1M -$10.1M -$451K $654K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $120.7M $90.4M $95.2M $165.8M $264.1M
 
Capital Expenditures $76.7M $120.8M $108.9M $34.8M $491.9M
Cash Acquisitions -- -$49.5M -- -- --
Cash From Investing -$76.7M -$167.9M -$108.9M -$34.8M -$491.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $950M -- -- $736.9M
Long-Term Debt Repaid -$223.4M -$1B -$6.6M -$54.4M -$536.9M
Repurchase of Common Stock -- -- -- -- -$58.5M
Other Financing Activities -$4.2M -$13.4M -$1.6M -$183K -$560K
Cash From Financing $63.6M $397.8M -$1.5M -$51.2M $146M
 
Beginning Cash (CF) $631.7M $1.8B $563.5M $770.3M $982.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.6M $320.3M -$15.2M $79.8M -$81.8M
Ending Cash (CF) $739.4M $2.1B $548.3M $850M $900.3M
 
Levered Free Cash Flow $44M -$30.3M -$13.7M $130.9M -$227.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.08% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 7.63% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 0.19% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock